[SEB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SEB] SEREMBAN ENGINEERING BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.85%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
SEB's Result
SEB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,759 20,521 23,295 30,555 26,862 21,281 30,852 -4.57%
PBT 3,354 1,623 906 2,857 2,148 2,363 1,790 52.04%
Tax -1,014 -195 529 -625 -747 -278 -178 219.30%
NP 2,340 1,428 1,435 2,232 1,401 2,085 1,612 28.23%
-
NP to SH 2,226 1,539 1,428 2,100 1,491 2,039 1,520 28.98%
-
Tax Rate 30.23% 12.01% -58.39% 21.88% 34.78% 11.76% 9.94% -
Total Cost 26,419 19,093 21,860 28,323 25,461 19,196 29,240 -6.54%
-
Net Worth 67,019 66,184 64,618 94,800 61,394 61,569 59,200 8.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 15 - - - 15 - -
Div Payout % - 1.04% - - - 0.78% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,019 66,184 64,618 94,800 61,394 61,569 59,200 8.63%
NOSH 79,784 79,740 79,776 119,999 79,732 79,960 80,000 -0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.14% 6.96% 6.16% 7.30% 5.22% 9.80% 5.22% -
ROE 3.32% 2.33% 2.21% 2.22% 2.43% 3.31% 2.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.05 25.73 29.20 25.46 33.69 26.61 38.57 -4.40%
EPS 2.79 1.93 1.79 1.75 1.87 2.55 1.90 29.22%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.84 0.83 0.81 0.79 0.77 0.77 0.74 8.82%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.95 25.65 29.12 38.19 33.58 26.60 38.57 -4.58%
EPS 2.78 1.92 1.79 2.63 1.86 2.55 1.90 28.91%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.8377 0.8273 0.8077 1.185 0.7674 0.7696 0.74 8.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.60 0.45 0.45 0.44 0.51 0.45 0.41 -
P/RPS 1.66 1.75 1.54 1.73 1.51 1.69 1.06 34.89%
P/EPS 21.51 23.32 25.14 25.14 27.27 17.65 21.58 -0.21%
EY 4.65 4.29 3.98 3.98 3.67 5.67 4.63 0.28%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.71 0.54 0.56 0.56 0.66 0.58 0.55 18.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 22/02/13 20/11/12 24/08/12 17/05/12 20/02/12 -
Price 0.62 0.505 0.45 0.44 0.50 0.45 0.52 -
P/RPS 1.72 1.96 1.54 1.73 1.48 1.69 1.35 17.54%
P/EPS 22.22 26.17 25.14 25.14 26.74 17.65 27.37 -12.98%
EY 4.50 3.82 3.98 3.98 3.74 5.67 3.65 14.99%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.74 0.61 0.56 0.56 0.65 0.58 0.70 3.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment